Flat
LS11
2 beds
1 bath
Plot 423 Temple Yard, Leeds LS11
Initial Investment
£111,613First YearProfit From Rental Income
£-54,869
↘ -49%After 5 Years
Change In Property Value
£44,477
↗ 20%After 5 Years
Return On Investment
-9%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £10,885 | £10,931 | £10,974 | £11,018 | £11,061 | £54,869 |
| Profit Before Tax | £-10,885 | £-10,931 | £-10,974 | £-11,018 | £-11,061 | £-54,869 |
| Profit After Tax | £-10,885 | £-10,931 | £-10,974 | £-11,018 | £-11,061 | £-54,869 |
| Change In Property Value | £4,479 | £4,569 | £9,320 | £12,116 | £13,994 | £44,477 |
| Net Return | £-6,406 | £-6,363 | £-1,654 | £1,098 | £2,933 | £-10,392 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -49% |
| Total Net Return (%) | -6% | -6% | -1% | 1% | 3% | -9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change